NESCO
|
NESCO Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹546 Cr | ₹337 Cr | ₹291 Cr | ₹432 Cr | ₹361 Cr |
| Sales | ₹44 Cr | ₹44 Cr | ₹25 Cr | ₹22 Cr | ₹31 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹502 Cr | ₹293 Cr | ₹266 Cr | ₹410 Cr | ₹330 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹546 Cr | ₹337 Cr | ₹291 Cr | ₹432 Cr | ₹361 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.59 Cr | ₹0.36 Cr | ₹1.48 Cr | ₹0.94 Cr | ₹1.14 Cr |
| Raw Material Consumed | ₹37 Cr | ₹25 Cr | ₹16 Cr | ₹18 Cr | ₹23 Cr |
| Opening Raw Materials | ₹5.60 Cr | ₹5.16 Cr | ₹4.93 Cr | ₹4.45 Cr | ₹5.21 Cr |
| Purchases Raw Materials | ₹40 Cr | ₹26 Cr | ₹16 Cr | ₹18 Cr | ₹22 Cr |
| Closing Raw Materials | ₹8.19 Cr | ₹5.60 Cr | ₹5.16 Cr | ₹4.93 Cr | ₹4.45 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹19 Cr | ₹5.91 Cr | ₹3.90 Cr | ₹17 Cr | ₹16 Cr |
| Electricity & Power | ₹18 Cr | ₹5.68 Cr | ₹3.65 Cr | ₹16 Cr | ₹15 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.11 Cr | ₹0.23 Cr | ₹0.25 Cr | ₹1.52 Cr | ₹1.01 Cr |
| Employee Cost | ₹20 Cr | ₹13 Cr | ₹16 Cr | ₹20 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹18 Cr | ₹12 Cr | ₹15 Cr | ₹18 Cr | ₹17 Cr |
| Contributions to EPF & Pension Funds | ₹0.91 Cr | ₹0.55 Cr | ₹0.61 Cr | ₹0.79 Cr | ₹0.72 Cr |
| Workmen and Staff Welfare Expenses | ₹0.49 Cr | ₹0.17 Cr | ₹0.04 Cr | ₹0.27 Cr | ₹0.38 Cr |
| Other Employees Cost | ₹0.72 Cr | ₹0.45 Cr | ₹0.37 Cr | ₹0.39 Cr | ₹0.31 Cr |
| Other Manufacturing Expenses | ₹43 Cr | ₹26 Cr | ₹18 Cr | ₹27 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹19 Cr | ₹8.91 Cr | ₹8.47 Cr | ₹12 Cr | ₹8.60 Cr |
| Repairs and Maintenance | ₹20 Cr | ₹14 Cr | ₹7.59 Cr | ₹13 Cr | ₹7.28 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.65 Cr | ₹2.36 Cr | ₹2.13 Cr | ₹2.55 Cr | ₹2.48 Cr |
| General and Administration Expenses | ₹37 Cr | ₹32 Cr | ₹36 Cr | ₹50 Cr | ₹29 Cr |
| Rent , Rates & Taxes | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹8.31 Cr | ₹11 Cr |
| Insurance | ₹1.15 Cr | ₹1.06 Cr | ₹1.08 Cr | ₹0.89 Cr | ₹0.37 Cr |
| Printing and stationery | ₹1.20 Cr | ₹0.70 Cr | ₹0.67 Cr | ₹0.76 Cr | ₹0.91 Cr |
| Professional and legal fees | ₹6.07 Cr | ₹5.64 Cr | ₹3.47 Cr | ₹14 Cr | ₹4.59 Cr |
| Traveling and conveyance | ₹2.19 Cr | ₹0.89 Cr | ₹0.56 Cr | ₹1.21 Cr | ₹1.47 Cr |
| Other Administration | ₹12 Cr | ₹10 Cr | ₹14 Cr | ₹25 Cr | ₹11 Cr |
| Selling and Distribution Expenses | ₹16 Cr | ₹7.82 Cr | ₹6.22 Cr | ₹12 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹5.09 Cr | ₹0.51 Cr | ₹1.25 Cr | ₹9.23 Cr | ₹8.94 Cr |
| Sales Commissions & Incentives | ₹9.80 Cr | ₹6.06 Cr | ₹4.24 Cr | ₹1.96 Cr | ₹0.65 Cr |
| Freight and Forwarding | ₹1.20 Cr | ₹1.25 Cr | ₹0.73 Cr | ₹0.46 Cr | ₹0.99 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | ₹0.16 Cr |
| Miscellaneous Expenses | ₹28 Cr | ₹11 Cr | ₹8.40 Cr | ₹8.42 Cr | ₹12 Cr |
| Bad debts /advances written off | ₹0.41 Cr | ₹0.76 Cr | ₹2.89 Cr | ₹2.08 Cr | ₹1.23 Cr |
| Provision for doubtful debts | ₹1.29 Cr | ₹0.86 Cr | - | ₹0.64 Cr | ₹1.55 Cr |
| Losson disposal of fixed assets(net) | ₹19 Cr | ₹1.31 Cr | - | - | - |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Losson sale of non-trade current investments | ₹1.44 Cr | ₹2.96 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹6.10 Cr | ₹5.23 Cr | ₹5.49 Cr | ₹5.68 Cr | ₹9.05 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹199 Cr | ₹121 Cr | ₹106 Cr | ₹154 Cr | ₹128 Cr |
| Operating Profit (Excl OI) | ₹347 Cr | ₹216 Cr | ₹185 Cr | ₹278 Cr | ₹233 Cr |
| Other Income | ₹65 Cr | ₹48 Cr | ₹65 Cr | ₹43 Cr | ₹32 Cr |
| Interest Received | ₹38 Cr | ₹22 Cr | ₹23 Cr | ₹5.78 Cr | ₹0.09 Cr |
| Dividend Received | ₹0.15 Cr | ₹0.37 Cr | ₹0.55 Cr | ₹0.44 Cr | ₹1.17 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | ₹0.29 Cr | - | - |
| Provision Written Back | ₹1.16 Cr | ₹1.66 Cr | ₹1.37 Cr | ₹0.17 Cr | ₹0.83 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹26 Cr | ₹24 Cr | ₹40 Cr | ₹36 Cr | ₹30 Cr |
| Operating Profit | ₹412 Cr | ₹264 Cr | ₹250 Cr | ₹321 Cr | ₹264 Cr |
| Interest | ₹12 Cr | ₹9.22 Cr | ₹8.22 Cr | ₹6.02 Cr | ₹4.71 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.10 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.15 Cr |
| Other Interest | ₹12 Cr | ₹9.13 Cr | ₹8.14 Cr | ₹5.91 Cr | ₹4.56 Cr |
| PBDT | ₹400 Cr | ₹255 Cr | ₹242 Cr | ₹315 Cr | ₹260 Cr |
| Depreciation | ₹33 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹367 Cr | ₹226 Cr | ₹216 Cr | ₹292 Cr | ₹248 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹367 Cr | ₹226 Cr | ₹216 Cr | ₹292 Cr | ₹248 Cr |
| Provision for Tax | ₹76 Cr | ₹37 Cr | ₹44 Cr | ₹58 Cr | ₹67 Cr |
| Current Income Tax | ₹83 Cr | ₹42 Cr | ₹34 Cr | ₹50 Cr | ₹72 Cr |
| Deferred Tax | ₹-6.49 Cr | ₹-4.40 Cr | ₹10 Cr | ₹8.07 Cr | ₹-5.30 Cr |
| Other taxes | ₹0.22 Cr | ₹-0.55 Cr | - | ₹-0.06 Cr | ₹1.11 Cr |
| Profit After Tax | ₹291 Cr | ₹189 Cr | ₹172 Cr | ₹234 Cr | ₹180 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹291 Cr | ₹189 Cr | ₹172 Cr | ₹234 Cr | ₹180 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr |
| Appropriations | ₹291 Cr | ₹190 Cr | ₹173 Cr | ₹234 Cr | ₹181 Cr |
| General Reserves | ₹269 Cr | ₹168 Cr | ₹172 Cr | ₹187 Cr | ₹161 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹21 Cr | ₹21 Cr | ₹0.78 Cr | ₹47 Cr | ₹20 Cr |
| Equity Dividend % | ₹225.00 | ₹150.00 | ₹150.00 | ₹150.00 | ₹125.00 |
| Earnings Per Share | ₹41.25 | ₹26.85 | ₹24.48 | ₹33.19 | ₹25.61 |
| Adjusted EPS | ₹41.25 | ₹26.85 | ₹24.48 | ₹33.19 | ₹25.61 |
Compare Income Statement of peers of NESCO
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NESCO | ₹8,633.1 Cr | -1% | 0.8% | 31.1% | Stock Analytics | |
| SAGILITY | ₹19,376.0 Cr | -0.1% | -1.7% | -4.4% | Stock Analytics | |
| PRIME FOCUS | ₹18,755.7 Cr | -4.4% | -24.1% | 139.4% | Stock Analytics | |
| SYNGENE INTERNATIONAL | ₹18,574.8 Cr | -2.2% | 5.1% | -26.8% | Stock Analytics | |
| INTERNATIONAL GEMOLOGICAL INSTITUTE | ₹15,961.8 Cr | -1.6% | 3.7% | 2.5% | Stock Analytics | |
| INDEGENE | ₹12,526.9 Cr | 2.2% | 4.5% | -14.6% | Stock Analytics | |
NESCO Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NESCO | -1% |
0.8% |
31.1% |
| SENSEX | 0.7% |
-1% |
-7% |
You may also like the below Video Courses